EXHIBIT 12.1
The PNC Financial Services Group, Inc. and Subsidiaries
Computation of Ratio of Earnings to Fixed Charges (1)
| Year Ended December 31 | ||||||||||||||||||||
| Dollars in millions |
2016 | 2015 | 2014 | 2013 | 2012 | |||||||||||||||
| Earnings |
||||||||||||||||||||
| Pretax income from continuing operations before adjustment for noncontrolling interests in consolidated subsidiaries or income or loss from equity investees |
$ | 4,642 | $ | 4,860 | $ | 4,993 | $ | 5,148 | $ | 3,594 | ||||||||||
| Add: |
||||||||||||||||||||
| Distributed income of equity investees |
324 | 310 | 275 | 242 | 216 | |||||||||||||||
| Fixed charges excluding interest on deposits |
978 | 796 | 734 | 664 | 853 | |||||||||||||||
| Less: |
||||||||||||||||||||
| Noncontrolling interests in pretax income of subsidiaries that have not incurred fixed charges |
84 | 93 | 96 | 112 | 137 | |||||||||||||||
| Interest capitalized |
1 | 1 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Earnings excluding interest on deposits |
5,860 | 5,872 | 5,905 | 5,942 | 4,526 | |||||||||||||||
| Interest on deposits |
430 | 403 | 325 | 344 | 386 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total earnings |
$ | 6,290 | $ | 6,275 | 6,230 | 6,286 | 4,912 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Fixed charges |
||||||||||||||||||||
| Interest on borrowed funds |
$ | 830 | $ | 640 | $ | 581 | $ | 516 | $ | 696 | ||||||||||
| Interest component of rentals |
147 | 153 | 152 | 148 | 145 | |||||||||||||||
| Amortization of notes and debentures |
1 | 2 | 12 | |||||||||||||||||
| Interest capitalized |
1 | 1 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Fixed charges excluding interest on deposits |
978 | 796 | 734 | 664 | 853 | |||||||||||||||
| Interest on deposits |
430 | 403 | 325 | 344 | 386 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total fixed charges |
$ | 1,408 | $ | 1,199 | $ | 1,059 | $ | 1,008 | $ | 1,239 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Ratio of earnings to fixed charges |
||||||||||||||||||||
| Excluding interest on deposits |
5.99 | x | 7.38 | x | 8.04 | x | 8.95 | x | 5.31 | x | ||||||||||
| Including interest on deposits |
4.47 | x | 5.23 | x | 5.88 | x | 6.24 | x | 3.96 | x | ||||||||||
| (1) | As defined in Item 503(d) of Regulation S-K. |